
Blumetric Environmental Inc
XTSX:BLM

Income Statement
Earnings Waterfall
Blumetric Environmental Inc
Revenue
|
40.3m
CAD
|
Cost of Revenue
|
-25.3m
CAD
|
Gross Profit
|
15m
CAD
|
Operating Expenses
|
-14.1m
CAD
|
Operating Income
|
940.5k
CAD
|
Other Expenses
|
-739.7k
CAD
|
Net Income
|
200.8k
CAD
|
Income Statement
Blumetric Environmental Inc
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
27
N/A
|
29
+4%
|
31
+8%
|
33
+9%
|
34
+0%
|
34
+0%
|
33
-1%
|
31
-6%
|
32
+1%
|
31
-2%
|
30
-3%
|
31
+1%
|
30
-2%
|
30
+2%
|
31
+3%
|
32
+3%
|
32
+0%
|
32
-2%
|
30
-4%
|
28
-6%
|
27
-5%
|
25
-7%
|
25
-1%
|
29
+15%
|
30
+6%
|
35
+13%
|
36
+5%
|
35
-2%
|
35
-1%
|
34
-3%
|
34
0%
|
34
+1%
|
37
+8%
|
36
-2%
|
35
-4%
|
35
+1%
|
33
-6%
|
33
-1%
|
34
+4%
|
35
+2%
|
40
+16%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(22)
|
(23)
|
(24)
|
(26)
|
(27)
|
(26)
|
(26)
|
(25)
|
(25)
|
(25)
|
(24)
|
(24)
|
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(25)
|
(24)
|
(22)
|
(21)
|
(20)
|
(20)
|
(22)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(29)
|
(29)
|
(28)
|
(27)
|
(24)
|
(22)
|
(21)
|
(21)
|
(25)
|
|
Gross Profit |
5
N/A
|
6
+13%
|
6
+13%
|
7
+16%
|
7
-3%
|
7
+5%
|
7
-2%
|
6
-13%
|
7
+3%
|
6
-5%
|
6
-7%
|
6
+10%
|
6
-1%
|
6
+0%
|
7
+3%
|
7
+2%
|
7
0%
|
7
-2%
|
6
-5%
|
6
-6%
|
6
-4%
|
5
-18%
|
5
+1%
|
6
+31%
|
7
+13%
|
9
+31%
|
10
+9%
|
9
-5%
|
9
-2%
|
8
-9%
|
8
-3%
|
8
-7%
|
8
+4%
|
8
-3%
|
7
-12%
|
8
+14%
|
9
+17%
|
10
+17%
|
13
+24%
|
14
+9%
|
15
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(13)
|
(14)
|
|
Selling, General & Administrative |
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(13)
|
(14)
|
|
Other Operating Expenses |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(6)
N/A
|
(1)
+87%
|
(0)
+83%
|
2
N/A
|
2
+5%
|
2
-2%
|
2
+7%
|
1
-33%
|
2
+33%
|
1
-18%
|
1
-23%
|
1
+7%
|
1
-22%
|
1
+6%
|
1
-6%
|
1
+28%
|
1
+13%
|
1
-1%
|
1
-5%
|
1
-17%
|
1
-13%
|
(0)
N/A
|
1
N/A
|
2
+255%
|
3
+34%
|
5
+73%
|
5
0%
|
5
-14%
|
4
-6%
|
3
-26%
|
3
-19%
|
2
-34%
|
2
0%
|
2
-11%
|
0
-85%
|
1
+348%
|
1
-34%
|
1
+8%
|
2
+135%
|
1
-49%
|
1
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(7)
N/A
|
(6)
+18%
|
(5)
+11%
|
1
N/A
|
1
-9%
|
1
+4%
|
1
+5%
|
1
-42%
|
1
+36%
|
1
-25%
|
0
-50%
|
0
+11%
|
0
-37%
|
0
+38%
|
0
N/A
|
1
+87%
|
1
+32%
|
1
-1%
|
1
-8%
|
0
-26%
|
1
+168%
|
(1)
N/A
|
(0)
+66%
|
1
N/A
|
1
-10%
|
5
+358%
|
5
+1%
|
4
-14%
|
4
-5%
|
3
-25%
|
3
-19%
|
2
-35%
|
2
+0%
|
1
-12%
|
0
-89%
|
1
+505%
|
1
-40%
|
1
+6%
|
2
+155%
|
0
-82%
|
1
+116%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(7)
|
(6)
|
(5)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
(0)
|
1
|
0
|
0
|
1
|
0
|
0
|
|
Net Income (Common) |
(7)
N/A
|
(6)
+18%
|
(5)
+11%
|
1
N/A
|
1
-9%
|
1
+4%
|
1
+5%
|
1
-42%
|
1
+36%
|
1
-25%
|
0
-50%
|
0
+11%
|
0
-37%
|
0
+38%
|
0
N/A
|
3
+817%
|
3
+4%
|
3
-2%
|
3
-2%
|
0
-87%
|
1
+187%
|
(1)
N/A
|
(1)
+48%
|
0
N/A
|
0
-31%
|
4
+1 016%
|
4
+0%
|
4
+2%
|
4
-4%
|
3
-22%
|
2
-13%
|
1
-45%
|
1
-7%
|
1
-15%
|
(0)
N/A
|
1
N/A
|
0
-42%
|
0
+13%
|
1
+230%
|
0
-94%
|
0
+214%
|
|
EPS (Diluted) |
-0.27
N/A
|
-0.23
+15%
|
-0.21
+9%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.09
+800%
|
0.1
+11%
|
0.09
-10%
|
0.09
N/A
|
0.01
-89%
|
0.04
+300%
|
-0.05
N/A
|
-0.02
+60%
|
0.02
N/A
|
0.01
-50%
|
0.13
+1 200%
|
0.13
N/A
|
0.13
N/A
|
0.12
-8%
|
0.09
-25%
|
0.08
-11%
|
0.05
-38%
|
0.04
-20%
|
0.04
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.04
+300%
|
0
N/A
|
0.01
N/A
|